Terraced
TW8
4 beds
3 baths
The Butts, London TW8
London, England · TW8
View property listing
Initial Investment
£502,250First YearProfit From Rental Income
£1,536
↗ 0%After 5 Years
Change In Property Value
£144,520
↗ 10%After 5 Years
Return On Investment
29%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £60,204 | £61,107 | £62,635 | £64,201 | £66,127 | £314,273 |
| Total Expenses | £62,065 | £62,167 | £62,331 | £62,498 | £62,702 | £311,763 |
| Profit Before Tax | £-1,861 | £-1,060 | £304 | £1,702 | £3,425 | £2,510 |
| Profit After Tax | £-1,861 | £-1,060 | £304 | £1,379 | £2,774 | £1,536 |
| Change In Property Value | £14 | £14 | £28,001 | £49,981 | £66,510 | £144,520 |
| Net Return | £-1,847 | £-1,046 | £28,305 | £51,360 | £69,285 | £146,056 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 0% | 0% | 6% | 10% | 14% | 29% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change